| Revenue | DKK -1,8M | -35% |
| EBITDA | DKK -1,8M | +35% |
| Net profit | DKK 23,1M | +81% |
| Total assets | DKK 200,2M | +13% |
| Equity | DKK 189,6M | +14% |
| Employees | — | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 3.243 | 4 | 0 | -398 | -308 | 2.727 | -208 | -154 | 64 | -1 | -120 | -2.846 | -1.844 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -1.976 | 89 | -442 | -398 | -1.753 | 2.727 | -208 | -154 | 64 | -1 | -120 | -2.846 | -1.844 |
| Depreciation & amort. | -876 | -403 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -2.852 | -314 | -442 | -398 | -1.753 | 2.727 | -208 | -154 | 64 | -1 | -120 | -2.846 | -1.844 |
| Net financials | 285.652 | 9.451 | 8.890 | 9.803 | 22.864 | 23.210 | -12.137 | -6.585 | 5.220 | 3.216 | 10.511 | 15.627 | 24.648 |
| Profit before tax | 282.799 | 9.137 | 8.448 | 9.405 | 21.111 | 25.938 | -12.345 | -6.739 | 5.284 | 3.214 | 10.391 | 12.781 | 22.805 |
| Tax | -14 | -310 | -0 | -994 | 83 | -0 | -0 | -0 | -660 | -0 | -0 | -0 | -269 |
| Net profit | 282.813 | 9.447 | 8.448 | 10.399 | 21.028 | 25.938 | -12.345 | -6.739 | 5.944 | 3.214 | 10.391 | 12.781 | 23.074 |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 351.943 | 101.635 | 110.081 | 119.382 | 140.337 | 153.963 | 150.766 | 149.127 | 159.094 | 157.842 | 161.289 | 177.843 | 200.190 |
| Equity | 348.083 | 97.530 | 105.978 | 116.377 | 137.405 | 153.343 | 140.998 | 134.260 | 140.203 | 143.417 | 153.808 | 166.574 | 189.648 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 8.778 | 13.862 | 17.887 | 13.587 | 7.469 | 8.092 | 8.311 |
| Short-term debt | 3.860 | 4.105 | 4.104 | 3.005 | 2.931 | 620 | 990 | 1.006 | 1.003 | 838 | 12 | 3.177 | 2.231 |
| Total debt | 3.860 | 4.105 | 4.104 | 3.005 | 2.931 | 620 | 9.767 | 14.868 | 18.891 | 14.425 | 7.481 | 11.269 | 10.542 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
AB Chief Executive Officer | Chief Executive Officer | 2005 | — | — |
RS Management | Management | 2008 | — | — |
JO Management | Management | 2000 | — | — |
TT Chief Executive Officer | Chief Executive Officer | 2006 | — | — |
KM Management | Management | 1998 | — | — |
GT Management | Management | 2013 | — | — |
FG Management | Management | 2021 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2013 | — | — | |
| Board of Directors | 2005 | — | — | |
| Chairman | 2019 | — | — | |
| Chairman | 2011 | — | — | |
| Board of Directors | 2008 | — | — | |
| Board of Directors | 1998 | — | — | |
| Board of Directors | 2019 | — | — | |
| Board of Directors | 2006 | — | — | |
| Board of Directors | 2011 | — | — | |
| Board of Directors | 1998 | — | — | |
| Chairman | 2021 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 1998 |
| Person | Role here | Other companies |
|---|---|---|
| Arild Barreth | Chief Executive Officer | 0 companies |
| Rune Skrove | Management | 0 companies |
| John Olof Johansson | Management | 0 companies |
| Torbjørn Torgersen | Chief Executive Officer | 0 companies |
| Kim Madsen | Management | 0 companies |
| Gisle Tangenes | Management | 0 companies |
| Frederik Georges Seynave Lindvik | Management | 0 companies |
| Marius Flygind | Board of Directors | 0 companies |
| Petter Hatlem | Board of Directors | 0 companies |
| Asmund Haare | Chairman | 0 companies |
| Simen Haare | Chairman | 0 companies |
| Gisle Tangenes | Board of Directors | 0 companies |
| Jan Terje Ludvigsen | Board of Directors | 0 companies |
| Lydia Pedersen | Board of Directors | 0 companies |
| Simen Haare | Board of Directors | 0 companies |
| Morten Christensen | Board of Directors | 0 companies |
| Peter Andreas Stakemann | Board of Directors | 0 companies |
| Anders Grimsø Moe | Chairman | 0 companies |